|
|
|
|
|
|
|
|
|
|
|
|
|
|
Previous: NUVEEN TAX FREE UNIT TRUST SERIES 1001, 497J, 1998-05-22 |
Next: OMI TRUST 1998-A, 8-K, 1998-05-22 |
<PAGE>
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
----------------
FORM 8-K / A (Ammendment No. 1)
CURRENT REPORT
Pursuant to Section 13 or 15(d) of the
Securities Exchange Act of 1934
Date of Report (Date of earliest event reported) April 15, 1998.
--------------
OMI Trust 1998-A
---------------------------------------------------
(Exact name of registrant as specified in charter)
Pennsylvania 333-31441 applied for
(State or other jurisdiction (Commission (IRS Employer
of incorporation) File Number) Identification No.)
c/o PNC Bank, National Association
Corporate Trust Department
Attention: Judy Wisniewskie
1700 Market Street
Philadelphia, Pennsylvania 19103
- -----------------------------------------------------------------------
(Address of principal executive offices) (Zip Code)
Registrant's telephone number, including area code (215) 585-8872
-------------------------------------------------------------------------------
(Former name or former address, if changed since last report.)
<PAGE>
Signatures
Pursuant to the requirements of the Securities Exchange Act of 1934,
the Registrant has duly caused this report to be signed on its behalf by the
undersigned thereunto duly authorized.
OMI TRUST 1998-A, Registrant
By: Oakwood Acceptance Corporation,
as servicer
April 23, 1998
---------------
Douglas R. Muir
Vice President
<TABLE>
<CAPTION>
<S> <C>
OAKWOOD MORTGAGE INVESTORS, INC. 1998-A REPORT DATE: April 12, 1998
OAKWOOD ACCEPTANCE CORP. - SERVICER POOL REPORT # 2
REMITTANCE REPORT Page 1 of 7
REPORTING MONTH: Mar-98
Scheduled Principal Balance of Contracts
- ------------------------------------------------------------------------------------------------------------------------
Beginning Ending Scheduled
Principal Scheduled Prepaid Liquidated Contracts Principal Gross Servicing
Balance Principal Principal Principal Repurchased Balance Interest Fee
- ------------------------------------------------------------------------------------------------------------------------------------
195,894,854.82 (263,068.73) (2,167,359.69) 0.00 0.00 193,464,426.40 1,783,449.22 163,245.71
====================================================================================================================================
<CAPTION>
<S> <S>
Scheduled Amount
Pass Thru Liquidation Reserve Available for Limited Total
Interest Proceeds Fund Draw Distribution Guarantee Distribution
- ------------------------------------------------------------------------------------------------------------------------------------
1,620,203.51 0.00 0.00 4,213,877.64 0.00 4,213,877.64
====================================================================================================================================
Certificate Account
- ---------------------------------------------------------------------------------------------------------------------------------
Beginning Deposits Investment Ending
Balance Principal Interest Distributions Interest Balance
- -----------------------------------------------------------------------------------------------------------------------------
1,378,401.11 3,228,610.63 1,039,623.51 (3,816,846.64) 4,675.50 1,834,464.11
=============================================================================================================================
P&I Advances at Distribution Date
----------------------------------------------------------------------------------
Beginning Recovered Current Ending
Balance Advances Advances Balance
----------------------------------------------------------------------------------
3,441.74 0.00 6,419.57 9,861.31
==================================================================================
</TABLE>
<PAGE>
<TABLE>
<CAPTION>
<S> <C>
REPORT DATE: April 12, 1998
POOL REPORT # 2
Page 2 of 7
OAKWOOD MORTGAGE INVESTORS, INC. 1998-A
OAKWOOD ACCEPTANCE CORP. - SERVICER
REMITTANCE REPORT
REPORTING MONTH: Mar-98
Class B Crossover Test
- -------------------------------------------------------------
(a) Remittance date on or after September 2002
(b) Average 60 day Delinquency rate <= 5%
(c) Average 30 day Delinquency rate <= 7%
(d) Cumulative losses do not exceed the following
percent of the intitial principal balance of all Certificates
Sep 2002- Feb 2004 7%
Mar 2004-Feb 2005 8%
Mar 2005 and thereafter 9%
(e) Current realized loss ratio <= 2.75%
(f) Does Subordinated Certificate percentage equal or
exceed 32.813%
of Pool Scheduled Principal Balance
Beginning M balance 15,337,000.00
Beginning B-1 balance 14,843,000.00
Beginning B-2 balance 6,926,846.00
------------------
37,106,846.00
------------------
Divided by beginning pool
balance 195,894,854.82
18.942%
<CAPTION>
<S> <C>
Test Met? Average 60 day delinquency ratio:
- ---------------
N Over 60s Pool Balance %
-------------------------------------------------------
#DIV/0! Current Mo 381,511.02 193,464,426.40 0.20%
1st Preceding Mo 41,260.00 195,894,854.82 0.02%
#DIV/0! 2nd Preceding Mo 0.00 0.00 #DIV/0!
Divided by 3
-------------
#DIV/0!
=============
Average 30 day delinquency ratio:
N
N
N Over 30s Pool Balance %
-------------------------------------------------------
Current Mo 2,407,318.34 193,464,426.40 1.24%
1st Preceding Mo 1,513,542.89 195,894,854.82 0.77%
Y 2nd Preceding Mo 0.00 0.00 #DIV/0!
Divided by 3
-------------
#DIV/0!
=============
Cumulative loss ratio:
Cumulative losses 0.00
-----------------------
Divided by Initial Certificate Principal 197,901,846.00 0.000%
=============
Current realized loss ratio:
N Liquidation Pool
Losses Balance
------------------------------------------
Current Mo 0.00 193,464,426.40
1st Preceding Mo 0.00 195,894,854.82
2nd Preceding Mo 0.00 0.00
0.000%
=============
</TABLE>
<PAGE>
<TABLE>
<CAPTION>
<S><C>
REPORT DATE: April 12, 1998
POOL REPORT # 2
OAKWOOD MORTGAGE INVESTORS, INC. 1998-A Page 3 of 7
OAKWOOD ACCEPTANCE CORP. - SERVICER
REMITTANCE REPORT
REPORTING MONTH: Mar-98
Delinquency Analysis
31 to 59 days 60 to 89 days 90 days and Over
No. of Principal Principal Principal Principal
Loans Balance # Balance # Balance # Balance
----------------------------------------------------------------------------------------------------------
Excluding Repos 5,139 193,199,012.01 53 1,859,539.66 10 282,364.29 0 0.00
Repos 7 265,414.39 5 166,267.66 2 99,146.73 0 0.00
-----------------------------------------------------------------------------------------------------------
Total 5,146 193,464,426.40 58 2,025,807.32 12 381,511.02 0 0.00
==========================================================================================================
<CAPTION>
<S> <C>
Repossession Analysis
Active Repos Reversal Current Month
Total Delinq. Outstanding (Redemption) Repos Cumulative Repos
Principal Principal Principal Principal Principal
# Balance # Balance # Balance # Balance # Balance
----------------------------------------------------------------------------------------------------------------
Excluding Repos 63 2,141,903.95 7 265,414.39 0 0.00 7 265,414.39 7 265,414.39
Repos 7 265,414.39
----------------------------
Total 70 2,407,318.34
============================
1.4% 1.24%
=============================
</TABLE>
<PAGE>
<TABLE>
<CAPTION>
<S> <C>
OAKWOOD MORTGAGE INVESTORS, INC. 1998-A REPORT DATE: April 12, 1998
OAKWOOD ACCEPTANCE CORP. - SERVICER POOL REPORT # 2
REMITTANCE REPORT
REPORTING MONTH: Mar-98 Page 4 of 7
REPOSSESSION LIQUIDATION REPORT
Liquidated Net
Account Customer Principal Sales Insur. Total Repossession Liquidation
FHA? Number Name Balance Proceeds Refunds Proceeds Expenses Proceeds
- ----------------------------------------------------------------------------------------------------------------------------------
0.00 0.00
0.00 0.00
0.00 0.00
0.00 0.00
0.00 0.00
0.00 0.00
0.00 0.00
0.00 0.00
0.00 0.00
0.00 0.00
0.00 0.00
0.00 0.00
0.00 0.00
0.00 0.00
0.00 0.00
0.00 0.00
0.00 0.00
0.00 0.00
0.00 0.00
0.00 0.00
--------------------------------------------------------------------------------------------
0.00 0.00 0.00 0.00 0.00 0.00
============================================================================================
<CAPTION>
<S> <C>
Net Current
Unrecov. FHA Insurance Pass Thru Period Net Cumulative
Advances Coverage Proceeds Gain/(Loss) Gain/(Loss)
- -----------------------------------------------------------------------------------------------
0.00 0.00 0.00
0.00 0.00 0.00
0.00 0.00 0.00
0.00 0.00 0.00
0.00 0.00 0.00
0.00 0.00 0.00
0.00 0.00 0.00
0.00 0.00 0.00
0.00 0.00 0.00
0.00 0.00 0.00
0.00 0.00 0.00
0.00 0.00 0.00
0.00 0.00 0.00
0.00 0.00 0.00
0.00 0.00 0.00
0.00 0.00 0.00
0.00 0.00 0.00
0.00 0.00 0.00
0.00 0.00 0.00
0.00 0.00 0.00
- -------------------------------------------------------------------------------
0.00 0.00 0.00 0.00 0.00
===============================================================================================
</TABLE>
<PAGE>
<TABLE>
<CAPTION>
<S> <C>
OAKWOOD MORTGAGE INVESTORS, INC. 1998-A REPORT DATE: April 12, 1998
OAKWOOD ACCEPTANCE CORP. - SERVICER POOL REPORT # 2
REMITTANCE REPORT
REPORTING MONTH: Mar-98 Page 5 of 7
ACCELERATED PRINCIPAL DISTRIBUTION CALCULATION:
The Accelerated Principal Distribution is equal to the lesser of
(C) or the positive difference, if any, between (A) and (B)
(A) TARGET OVERCOLLATERALIZATION AMOUNT 989,509.23
----------------------------
(B) CURRENT OVERCOLLATERALIZATION AMOUNT
The positive difference, if any, between
Scheduled Principal Balance 195,894,854.82
Certificate Principal Balance of all outstanding Classes of Certificates 195,328,963.43
----------------------------
565,891.39
----------------------------
(C) CURRENT CLASS X STRIP AMOUNT 546,251.80
----------------------------
ACCELERATED PRINCIPAL DISTRIBUTION AMOUNT 423,617.84
----------------------------
</TABLE>
<PAGE>
<TABLE>
<CAPTION>
<S> <C>
OAKWOOD MORTGAGE INVESTORS, INC. 1998-A REPORT DATE: April 12, 1998
OAKWOOD ACCEPTANCE CORP. - SERVICER POOL REPORT # 2
REMITTANCE REPORT
REPORTING MONTH: Mar-98 Page 6 of 7
CERTIFICATE PRINCIPAL ANALYSIS
PRINCIPAL
Original Beginning Beginning Current Current
Cert. Certificate Certificate Carryover Principal Principal
Class Balances Balances Principal Due Paid
- -----------------------------------------------------------------------------------------------------------------------------------
A-1 35,000,000.00 32,427,117.43 0.00 2,430,428.42 2,430,428.42
A-1 Outstanding Writedown 0.00 0.00 0.00
A-2 13,950,000.00 13,950,000.00 0.00 0.00 0.00
A-2 Outstanding Writedown 0.00 0.00 0.00
A-3 25,200,000.00 25,200,000.00 0.00 0.00 0.00
A-3 Outstanding Writedown 0.00 0.00 0.00
A-4 33,450,000.00 33,450,000.00 0.00 0.00 0.00
A-4 Outstanding Writedown 0.00 0.00 0.00
A-5 53,195,000.00 53,195,000.00 0.00 0.00 0.00
A-5 Outstanding Writedown 0.00 0.00 0.00
M 15,337,000.00 15,337,000.00 0.00 0.00 0.00
M Outstanding Writedown 0.00 0.00 0.00
B-1 14,843,000.00 14,843,000.00 0.00 0.00 0.00
B-1 Outstanding Writedown 0.00 0.00 0.00
B-2 6,926,846.00 6,926,846.00 0.00 0.00 0.00
B-2 Outstanding Writedown 0.00 0.00 0.00
Excess Asset Principal Balance 0.00 565,891.37 0.00 0.00 0.00
---------------------------------------------------------------------------------------------------
197,901,846.00 195,894,854.80 0.00 2,430,428.42 2,430,428.42
===================================================================================================
<CAPTION>
Ending Accelerated Ending Principal Paid
Cert. Carryover Principal Writedown Certificate Pool Per $1,000
Class Principal Distribution Amounts Balances Factor Denomination
- ------------------------------------------------------------------------------------------------------------------------------------
A-1 0.00 423,617.84 0.00 29,573,071.17 84.49449% 81.54
A-1 Outstanding Writedown 0.00 0.00 0.00 0.00
A-2 0.00 0.00 0.00 13,950,000.00 100.00000% 0.00
A-2 Outstanding Writedown 0.00 0.00 0.00 0.00
A-3 0.00 0.00 0.00 25,200,000.00 100.00000% 0.00
A-3 Outstanding Writedown 0.00 0.00 0.00 0.00
A-4 0.00 0.00 0.00 33,450,000.00 100.00000% 0.00
A-4 Outstanding Writedown 0.00 0.00 0.00 0.00
A-5 0.00 0.00 0.00 53,195,000.00 100.00000% 0.00
A-5 Outstanding Writedown 0.00 0.00 0.00 0.00
M 0.00 0.00 0.00 15,337,000.00 100.00000% 0.00
M Outstanding Writedown 0.00 0.00 0.00 0.00
B-1 0.00 0.00 0.00 14,843,000.00 100.00000% 0.00
B-1 Outstanding Writedown 0.00 0.00 0.00 0.00
B-2 0.00 0.00 0.00 6,926,846.00 100.00000% 0.00
B-2 Outstanding Writedown 0.00 0.00 0.00 0.00
Excess Asset Principal Balance 0.00 (423,617.84) 0.00 989,509.21
------------------------------------------------------------------
0.00 0.00 0.00 193,464,426.38
==================================================================
</TABLE>
<PAGE>
<TABLE>
<CAPTION>
<S><C>
OAKWOOD MORTGAGE INVESTORS, INC. 1998-A REPORT DATE: April 12, 1998
OAKWOOD ACCEPTANCE CORP. - SERVICER POOL REPORT # 2
REMITTANCE REPORT
REPORTING MONTH: Mar-98 Page 7 of 7
CERTIFICATE INTEREST ANALYSIS
Certificate Remittance Beginning Current Total Interest Ending
Class Rate Balance Accrual Paid Shortfall Balance
-------------------------------------------------------------------------------------------------------
A-1 6.20000% 0.00 167,540.11 167,540.11 0.00 0.00
A-1 Carryover Interest 0.00 0.00 0.00 0.00 0.00 0.00
A-1 Writedown Interest 0.00 0.00 0.00 0.00 0.00 0.00
A-2 6.10000% 0.00 70,912.50 70,912.50 0.00 0.00
A-2 Carryover Interest 0.00 0.00 0.00 0.00 0.00 0.00
A-2 Writedown Interest 0.00 0.00 0.00 0.00 0.00 0.00
A-3 6.05000% 0.00 127,050.00 127,050.00 0.00 0.00
A-3 Carryover Interest 0.00 0.00 0.00 0.00 0.00 0.00
A-3 Writedown Interest 0.00 0.00 0.00 0.00 0.00 0.00
A-4 6.20000% 0.00 172,825.00 172,825.00 0.00 0.00
A-4 Carryover Interest 0.00 0.00 0.00 0.00 0.00 0.00
A-4 Writedown Interest 0.00 0.00 0.00 0.00 0.00 0.00
A-5 6.70000% 0.00 297,005.42 297,005.42 0.00 0.00
A-5 Carryover Interest 0.00 0.00 0.00 0.00 0.00 0.00
A-5 Writedown Interest 0.00 0.00 0.00 0.00 0.00 0.00
M 6.82500% 0.00 87,229.19 87,229.19 0.00 0.00
M Carryover Interest 0.00 0.00 0.00 0.00 0.00 0.00
M Writedown Interest 0.00 0.00 0.00 0.00 0.00 0.00
B-1 7.50000% 0.00 92,768.75 92,768.75 0.00 0.00
B-1 Carryover Interest 0.00 0.00 0.00 0.00 0.00 0.00
B-1 Writedown Interest 0.00 0.00 0.00 0.00 0.00 0.00
B-2 8.73500% 0.00 50,421.67 50,421.67 0.00 0.00
B-2 Carryover Interest 0.00 0.00 0.00 0.00 0.00 0.00
B-2 Writedown Interest 0.00 0.00 0.00 0.00 0.00 0.00
X 565,891.37 554,450.87 130,833.03 423,617.84 989,509.21
---------- ----------
R 0.00 0.00 0.00 0.00 0.00
Service Fee 0.00 163,245.71 163,245.71 0.00 0.00
-----------------------------------------------------------------------------------------------
565,891.37 1,791,648.29 1,359,831.38 423,617.84 989,509.21
===============================================================================================
<CAPTION>
Interest Paid
Certificate Per $1,000 Cert. TOTAL
Class Denomination Class DISTRIBUTION
-----------------------------------------------
A-1 5.17 A-1 3,021,586.37
A-1 Carryover Interest 0.00
A-1 Writedown Interest 0.00
A-2 5.08 A-2 70,912.50
A-2 Carryover Interest 0.00
A-2 Writedown Interest 0.00
A-3 5.04 A-3 127,050.00
A-3 Carryover Interest 0.00
A-3 Writedown Interest 0.00
A-4 5.17 A-4 172,825.00
A-4 Carryover Interest 0.00
A-4 Writedown Interest 0.00
A-5 5.58 A-5 297,005.42
A-5 Carryover Interest 0.00
A-5 Writedown Interest 0.00
M 5.69 M 87,229.19
M Carryover Interest 0.00
M Writedown Interest 0.00
B-1 6.25 B-1 92,768.75
B-1 Carryover Interest 0.00
B-1 Writedown Interest 0.00
B-2 7.28 B-2 50,421.67
B-2 Carryover Interest 0.00 CUMULATIVE X INTEREST SHORTFALL 989,509.21
B-2 Writedown Interest 0.00 CUMULATIVE ACCELERATED PRINCIPAL DISTRIB (989,509.21)
--------------
X X 130,833.03 CUMULATIVE LOSSES 0.00
--------------
R R 0.00
Service Fee 163,245.71
-------------
4,213,877.64
=============
</TABLE>
|
|